Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
KUNLUN ENERGY
00135
| (FY)Nov 30, 2024 | (FY)Nov 30, 2023 | (FY)Nov 30, 2022 | |
|---|---|---|---|
| Operating cash flow (Indirect Method) | |||
| Cash from operating activities | 590.23%161.96M | 475.06%23.46M | -6.26M |
| Net profit before non-cash adjustment | 0.34%184.12M | 95.01%183.49M | --94.09M |
| Total adjustment of non-cash items | -49.71%5.98M | -7.62%11.89M | --12.87M |
| -Depreciation and amortization | -9.74%4.98M | -28.73%5.52M | --7.74M |
| -Disposal profit | --0 | 135.02%651K | --277K |
| -Pension and employee benefit expenses | ---- | -200.00%-3.49M | --3.49M |
| -Other non-cash items | -82.50%1M | 17.90%5.73M | --4.86M |
| Changes in working capital | 83.63%-28.15M | -51.84%-171.92M | ---113.22M |
| -Change in receivables | -42.34%-87.13M | -27.40%-61.21M | ---48.04M |
| -Change in inventory | 69.04%-17.81M | -25.29%-57.52M | ---45.91M |
| -Change in prepaid assets | 141.33%28.14M | -90.58%-68.07M | ---35.72M |
| -Change in payables | -17.19%40.03M | 672.10%48.34M | --6.26M |
| -Change in accrued expense | 127.70%8.77M | -1,730.09%-31.64M | --1.94M |
| -Provision for loans, leases and other losses | 111.20%920K | -215.83%-8.22M | --7.09M |
| -Changes in other current assets | -116.67%-1.07M | 456.00%6.39M | --1.15M |
| Dividends paid (cash flow from operating activities) | |||
| Dividends received (cash flow from operating activities) | |||
| Interest paid (cash flow from operating activities) | -9.51%-5.71M | -8.37%-5.22M | -4.82M |
| Interest received (cash flow from operating activities) | 966.67%32K | -94.00%3K | 50K |
| Tax refund paid | -97.74%-69.58M | 8.72%-35.19M | -38.55M |
| Other operating cash inflow (outflow) | 0 | 0.00%1K | 1K |
| Operating cash flow | 611.82%86.69M | 65.83%-16.94M | ---49.57M |
| Investing cash flow | |||
| Capital expenditures | 64.18%-3.23M | -60.54%-9.02M | ---5.62M |
| Net PPE purchase and sale | ---- | -406.97%-9.02M | ---1.78M |
| Net intangibles purchase and sale | ---- | --0 | ---3.84M |
| Net investment product transactions | -106.60%-180K | 1,236.67%2.73M | ---240K |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | --7.23M |
| Net changes in other investments | ---- | -266,900.00%-2.67M | ---1K |
| Investing cash flow | 61.94%-3.41M | -756.00%-8.96M | --1.37M |
| Financing cash flow | |||
| Net issuance payments of debt | -167.91%-53.1M | -68.62%78.19M | --249.14M |
| Cash dividends paid | 60.53%-25.26M | 3.03%-64M | ---66M |
| Financing cash flow | -652.23%-78.36M | -92.25%14.19M | --183.14M |
| Other cash adjustments within cash changes | ---- | --0 | --0 |
| Net cash flow | |||
| Beginning cash position | -2.89%392.98M | 50.02%404.69M | --269.76M |
| Current changes in cash | 142.06%4.93M | -108.68%-11.71M | --134.93M |
| Cash adjustments other than cash changes | ---1K | ---- | ---1K |
| End cash Position | 1.25%397.9M | -2.89%392.98M | --404.69M |
| Free cash flow | 421.54%83.46M | 52.97%-25.96M | ---55.19M |
| Currency Unit | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |